| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q3 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | - | - | - | - | - | - | - | 0.8 | 0.8 |
| Cost of Revenue | - | - | - | - | - | - | - | 0.6 | 0.8 |
| Gross Profit | - | - | - | - | - | - | - | 0.2 | 0.0 |
| Operating Expenses | |||||||||
| Research & Development | 0.8 | 0.7 | 0.3 | 0.3 | 0.7 | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (2.3) | (1.9) | (0.8) | (0.8) | (0.8) | (0.0) | (0.0) | (2.7) | (2.5) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | (0.1) | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.9) | (0.5) | (0.8) | (0.8) | |||||
| Per Share | |||||||||
| EPS Basic | (0.06) | - | (0.09) | (0.10) | (30.54) | - | - | - | - |
| EPS Diluted | - | (0.04) | (0.09) | (0.10) | (30.54) | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | (2.6) | (2.5) |
| EBIT | (2.3) | (1.9) | (0.8) | (0.8) | (0.8) | (0.0) | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| (0.0) |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.2 | (0.0) | 0.2 | 0.2 | 0.2 | 0.2 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | 0.4 | 0.5 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | ||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Amortization of Intangibles | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 0.6 | 0.9 | 0.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | 0.1 | 0.7 | 0.0 | 0.0 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (0.6) | (0.9) | (0.6) | (0.3) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.2) | (0.1) | (0.3) | (0.3) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | (0.3) | (0.3) | (0.7) | (0.8) | (0.7) | (0.4) | (0.5) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Income From Equity Investments | - | - | - | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | - | (0.0) | (0.0) | - | - | - | - | |||||||||||||||||
| Other Non-Operating Income | (0.0) | 0.1 | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||
| Pre-Tax Income | - | - | (0.6) | 1.0 | - | - | (0.2) | (0.2) | - | - | (0.3) | (0.2) | - | - | - | - | - | ||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.6) | (0.6) | (0.6) | 0.9 | (0.2) | (0.3) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.2) | (0.0) | 0.3 | (0.3) | (0.2) | (0.0) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (0.6) | (0.6) | (0.6) | 0.9 | (0.2) | (0.3) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.2) | (0.0) | 0.3 | (0.3) | (0.2) | (0.0) | ||||||||||||||||
| Net Income Attributable To Parent | (0.5) | (0.6) | (0.5) | 0.9 | (0.2) | (0.3) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.2) | (0.1) | (0.3) | (0.3) | (0.2) | |||||||||||||||||
| Less: Minority Interest | (0.0) | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (0.5) | (0.6) | (0.5) | 0.9 | (0.2) | (0.3) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.2) | (0.1) | (0.3) | (0.3) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | (0.02) | - | (0.02) | (0.02) | (0.02) | - | (0.03) | (0.02) | (291.21) | - | (10.45) | (7.59) | 0.00 | - | 0.00 | 0.00 | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.05) | - | (0.04) | 0.09 | (0.02) | - | (0.02) | (0.02) | (0.02) | - | (0.03) | (0.02) | (291.21) | - | (10.49) | (7.59) | 0.00 | - | |||||||||||||||
| Shares Basic | 11.2 | - | 11.2 | 9.9 | 9.6 | - | 9.2 | 9.2 | 9.2 | - | 9.2 | 8.1 | 0.0 | - | 0.0 | 0.0 | 256.7 | - | |||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.3) | - | - | - | (0.4) | - |
| EBIT | (0.6) | (0.9) | (0.6) | (0.3) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.2) | (0.1) | (0.3) | (0.3) | (0.2) | (0.0) | (0.0) | (0.0) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.5 | 1.2 | 0.5 | 0.4 | 0.1 | 0.0 | 0.0 | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.3 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | 1.6 | 1.5 |
| Total Operating Expenses | 2.3 | 1.9 | 0.8 | 0.8 | 0.8 | 0.0 | 0.0 | 2.8 | 2.5 |
| - |
| - |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | (0.0) | (0.0) | (0.0) | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | 0.0 | (0.0) | (0.0) | - | - | - | (0.0) | (0.0) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - |
| (0.1) |
| (0.0) |
| 0.0 |
| (2.7) |
| (2.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (0.9) | (0.5) | (0.8) | (0.8) | (0.1) | (0.0) | 0.0 | (2.7) | (2.5) |
| Net Income Attributable To Parent | (0.7) | (0.4) | (0.8) | (0.8) | (0.8) | (0.0) | 0.0 | (2.7) | (2.5) |
| Less: Minority Interest | - | (0.1) | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.7) | (0.4) | (0.8) | (0.8) | (0.8) | (0.0) | 0.0 | (2.7) | (2.5) |
| - |
| - |
| - |
| - |
| Shares Basic | 11.2 | 10.5 | 9.2 | 7.8 | 0.0 | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - |
| (0.0) |
| (2.7) |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.2 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| (0.5) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.7) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.8) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.5) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.8) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.8) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.2 |
| 36.7 |
| 36.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.7) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.5) |